[GDEX] YoY Quarter Result on 30-Jun-2017 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 43.71%
YoY- -11.57%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 104,688 82,289 74,360 64,867 58,862 51,823 41,598 13.07%
PBT 12,450 4,142 14,071 14,630 15,437 10,404 6,977 8.01%
Tax -3,709 5,745 -7,549 -3,117 -2,418 -908 -1,101 17.55%
NP 8,741 9,887 6,522 11,513 13,019 9,496 5,876 5.43%
-
NP to SH 7,284 9,887 6,522 11,513 13,019 9,496 5,876 2.90%
-
Tax Rate 29.79% -138.70% 53.65% 21.31% 15.66% 8.73% 15.78% -
Total Cost 95,947 72,402 67,838 53,354 45,843 42,327 35,722 14.06%
-
Net Worth 507,726 434,611 446,897 446,098 387,800 133,577 100,731 24.03%
Dividend
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 13,581 11,172 13,940 13,850 12,143 9,485 -
Div Payout % - 137.37% 171.30% 121.09% 106.38% 127.88% 161.43% -
Equity
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 507,726 434,611 446,897 446,098 387,800 133,577 100,731 24.03%
NOSH 5,641,410 5,641,388 5,602,624 5,576,236 1,385,000 1,214,342 839,428 28.87%
Ratio Analysis
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.35% 12.01% 8.77% 17.75% 22.12% 18.32% 14.13% -
ROE 1.43% 2.27% 1.46% 2.58% 3.36% 7.11% 5.83% -
Per Share
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.86 1.51 1.33 1.16 4.25 4.27 4.96 -12.24%
EPS 0.13 0.18 0.12 0.21 0.94 0.79 0.53 -17.06%
DPS 0.00 0.25 0.20 0.25 1.00 1.00 1.13 -
NAPS 0.09 0.08 0.08 0.08 0.28 0.11 0.12 -3.75%
Adjusted Per Share Value based on latest NOSH - 5,576,236
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.83 1.43 1.30 1.13 1.03 0.90 0.73 13.01%
EPS 0.13 0.17 0.11 0.20 0.23 0.17 0.10 3.55%
DPS 0.00 0.24 0.19 0.24 0.24 0.21 0.17 -
NAPS 0.0885 0.0758 0.0779 0.0778 0.0676 0.0233 0.0176 23.99%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/21 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.285 0.265 0.405 0.625 1.54 1.37 2.19 -
P/RPS 15.36 17.50 30.43 53.73 36.24 32.10 44.19 -13.12%
P/EPS 220.73 145.61 346.89 302.71 163.83 175.19 312.86 -4.53%
EY 0.45 0.69 0.29 0.33 0.61 0.57 0.32 4.64%
DY 0.00 0.94 0.49 0.40 0.65 0.73 0.52 -
P/NAPS 3.17 3.31 5.06 7.81 5.50 12.45 18.25 -20.79%
Price Multiplier on Announcement Date
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/02/22 26/08/19 30/08/18 30/08/17 26/08/16 28/08/15 28/08/14 -
Price 0.255 0.275 0.42 0.68 1.51 0.865 2.20 -
P/RPS 13.74 18.16 31.55 58.46 35.53 20.27 44.39 -14.45%
P/EPS 197.50 151.11 359.74 329.35 160.64 110.62 314.29 -5.99%
EY 0.51 0.66 0.28 0.30 0.62 0.90 0.32 6.40%
DY 0.00 0.91 0.48 0.37 0.66 1.16 0.51 -
P/NAPS 2.83 3.44 5.25 8.50 5.39 7.86 18.33 -22.02%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment